| Droits TV | $3.3M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $210K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $80K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $85K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $190K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $7.4M | $4.3M | $3.1M | $44.8M |
| Jul 2027 | $7.4M | $4.7M | $2.6M | $61.2M |
| Jun 2027 | $12.5M | $3.8M | $8.7M | $58.5M |
| May 2027 | $7.4M | $5.0M | $2.4M | $49.8M |
| Apr 2027 | $7.5M | $3.8M | $3.7M | $47.5M |
| Mar 2027 | $7.4M | $3.9M | $3.5M | $43.8M |
| Feb 2027 | $7.5M | $3.7M | $3.7M | $40.2M |
| Jan 2027 | $7.9M | $3.8M | $4.1M | $36.5M |
| Dec 2026 | $8.7M | $3.6M | $5.1M | $32.5M |
| Nov 2026 | $7.7M | $3.5M | $4.2M | $27.4M |
| Oct 2026 | $7.6M | $4.3M | $3.3M | $23.2M |
| Sep 2026 | $12.7M | $3.0M | $9.8M | $19.9M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.1M |
| Riverstone Logistics | $1.4M |